[SYCAL] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -68.15%
YoY- 109.04%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 266,456 215,604 125,128 81,748 40,876 64,068 61,140 27.79%
PBT 20,444 13,700 11,496 1,628 -11,360 -4,588 -6,388 -
Tax -3,828 -2,236 -2,324 -272 2,288 -6,880 0 -
NP 16,616 11,464 9,172 1,356 -9,072 -11,468 -6,388 -
-
NP to SH 15,144 10,776 8,748 840 -9,288 -11,644 -6,340 -
-
Tax Rate 18.72% 16.32% 20.22% 16.71% - - - -
Total Cost 249,840 204,140 115,956 80,392 49,948 75,536 67,528 24.35%
-
Net Worth 194,369 175,366 129,862 129,858 40,065 43,823 45,752 27.24%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 194,369 175,366 129,862 129,858 40,065 43,823 45,752 27.24%
NOSH 320,847 320,714 251,379 262,500 88,288 88,212 88,547 23.92%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 6.24% 5.32% 7.33% 1.66% -22.19% -17.90% -10.45% -
ROE 7.79% 6.14% 6.74% 0.65% -23.18% -26.57% -13.86% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 83.05 67.23 49.78 31.14 46.30 72.63 69.05 3.12%
EPS 4.72 3.36 3.48 0.32 -10.52 -13.20 -7.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6058 0.5468 0.5166 0.4947 0.4538 0.4968 0.5167 2.68%
Adjusted Per Share Value based on latest NOSH - 262,500
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 63.44 51.33 29.79 19.46 9.73 15.25 14.56 27.78%
EPS 3.61 2.57 2.08 0.20 -2.21 -2.77 -1.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4628 0.4175 0.3092 0.3092 0.0954 0.1043 0.1089 27.25%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.31 0.18 0.20 0.18 0.28 0.36 0.37 -
P/RPS 0.37 0.27 0.40 0.58 0.60 0.50 0.54 -6.10%
P/EPS 6.57 5.36 5.75 56.25 -2.66 -2.73 -5.17 -
EY 15.23 18.67 17.40 1.78 -37.57 -36.67 -19.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.33 0.39 0.36 0.62 0.72 0.72 -5.58%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/05/14 30/05/13 31/05/12 27/05/11 31/05/10 29/05/09 30/05/08 -
Price 0.415 0.24 0.17 0.16 0.20 0.34 0.29 -
P/RPS 0.50 0.36 0.34 0.51 0.43 0.47 0.42 2.94%
P/EPS 8.79 7.14 4.89 50.00 -1.90 -2.58 -4.05 -
EY 11.37 14.00 20.47 2.00 -52.60 -38.82 -24.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.44 0.33 0.32 0.44 0.68 0.56 3.53%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment